FABLE AS

0493 OSLO

Finances

Return on Equity

16,03 %

Current Ratio

N/A

Debt-to-Equity Ratio

1,26

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	363 000	2 444 000	−60 000	367 000
Total Assets	5 120 000	5 707 000	4 482 000	4 379 000
Total Equity	2 265 000	1 902 000	458 000	518 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	14 000	9 000	9 000	9 000
Operating Profit	−14 000	−9 000	−9 000	−9 000
Financial Income	427 000	2 472 000	0	442 000
Financial Costs	50 000	20 000	52 000	67 000
Financial Balance	377 000	2 452 000	−52 000	375 000
Earnings Before Tax	363 000	2 444 000	−60 000	367 000
Tax	0	0	0	0
Net Income	363 000	2 444 000	−60 000	367 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 646 000	4 475 000	4 475 000	4 124 000
Total Current Assets	474 000	1 231 000	7 000	255 000
Total Assets	5 120 000	5 707 000	4 482 000	4 379 000
Total Retained Equity	2 235 000	1 872 000	428 000	488 000
Total Equity	2 265 000	1 902 000	458 000	518 000
Total Long-Term Debt	2 855 000	3 805 000	4 024 000	3 861 000
Total Current Debt	0	0	0	0
Total Equity and Debt	5 120 000	5 707 000	4 482 000	4 379 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	14 000	9 000	9 000	9 000
Operating Profit	−14 000	−9 000	−9 000	−9 000
Financial Income	427 000	2 472 000	0	442 000
Financial Costs	50 000	20 000	52 000	67 000
Financial Balance	377 000	2 452 000	−52 000	375 000
Dividends	0	1 000 000	0	0
Net Income	363 000	2 444 000	−60 000	367 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	4 646 000	4 475 000	4 475 000	4 124 000
Total Fixed Assets	4 646 000	4 475 000	4 475 000	4 124 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	474 000	1 231 000	7 000	255 000
Total Current Assets	474 000	1 231 000	7 000	255 000
Total Assets	5 120 000	5 707 000	4 482 000	4 379 000
Total Equity	2 265 000	1 902 000	458 000	518 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 855 000	3 805 000	4 024 000	3 861 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	1 000 000	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	5 120 000	5 707 000	4 482 000	4 379 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,03 %	128,5 %	−13,1 %	70,85 %
Debt-to-Equity Ratio	1,26	2	8,79	7,45
Operating Profit Margin	-	-	-	-
Current Ratio	-	-	-	-
Quick Ratio	-	-	-	-
Equity Ratio	0,44	0,33	0,1	0,12
Gross Profit Margin	-	-	-	-